| Period Ending: | 2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 1 | 2 | 4 | 7 | 6 | 7 | 6 | 2 | 5 | 3 | 3 | 5 | 5 | 4 | 5 | 11 | 13 | 20 | 13 | 9 | 17 | 13 | 13 | 14 | 10 |
| Estimated Revenue | |||||||||||||||||||||||||
| Low | 5,271 | 6,057 | 5,809 | 5,500 | 5,266 | 5,015 | 4,271 | 3,016 | 1,878 | 1,500 | 1,358 | 1,187 | 1,131 | 1,023 | 907.3 | 699.7 | 507 | 401.8 | 344.3 | 262.7 | 241.8 | 247.1 | 278.6 | 203.7 | 162.3 |
| Average | 5,425 | 6,309 | 5,914 | 5,564 | 5,293 | 5,034 | 4,396 | 3,240 | 2,018 | 1,612 | 1,459 | 1,275 | 1,216 | 1,100 | 975 | 874.7 | 633.7 | 502.3 | 430.4 | 328.4 | 302.2 | 308.9 | 348.3 | 254.7 | 202.9 |
| High | 5,551 | 6,560 | 6,019 | 5,627 | 5,321 | 5,053 | 4,498 | 3,405 | 2,120 | 1,694 | 1,533 | 1,340 | 1,277 | 1,156 | 1,025 | 1,050 | 760.5 | 602.7 | 516.5 | 394 | 362.7 | 370.7 | 418 | 305.6 | 243.5 |
| Estimated EBITDA | |||||||||||||||||||||||||
| Low | 4,558 | 5,238 | 5,023 | 4,756 | 4,553 | 4,336 | 3,693 | 2,365 | 1,610 | 1,260 | 1,015 | 952.2 | 931.9 | 808.4 | 672.3 | 578.6 | 438.4 | 351.2 | 324.8 | 250.1 | 224.5 | 216.3 | 200.9 | 145 | 140.3 |
| Average | 4,691 | 5,455 | 5,114 | 4,811 | 4,577 | 4,353 | 3,801 | 2,956 | 2,012 | 1,575 | 1,269 | 1,190 | 1,165 | 1,010 | 840.3 | 723.2 | 548 | 439 | 406.1 | 312.6 | 280.6 | 270.4 | 251.2 | 181.2 | 175.4 |
| High | 4,800 | 5,673 | 5,205 | 4,866 | 4,601 | 4,369 | 3,889 | 3,548 | 2,415 | 1,890 | 1,522 | 1,428 | 1,398 | 1,213 | 1,008 | 867.9 | 657.6 | 526.7 | 487.3 | 375.2 | 336.8 | 324.4 | 301.4 | 217.5 | 210.5 |
| Estimated EBIT | |||||||||||||||||||||||||
| Low | 2,174 | 2,498 | 2,396 | 2,268 | 2,172 | 2,068 | 1,762 | 1,136 | 956.8 | 746.7 | 574.8 | 520.9 | 520.6 | 445.6 | 375 | 310.8 | 280.1 | 104.7 | 217.9 | 169.5 | 151.7 | 155.9 | 176.5 | 111.6 | 93.95 |
| Average | 2,238 | 2,602 | 2,439 | 2,295 | 2,183 | 2,076 | 1,813 | 1,420 | 1,196 | 933.4 | 718.5 | 651.1 | 650.7 | 557.1 | 468.8 | 388.5 | 350.1 | 159 | 272.4 | 211.9 | 189.6 | 194.9 | 220.6 | 139.5 | 117.4 |
| High | 2,289 | 2,706 | 2,483 | 2,321 | 2,195 | 2,084 | 1,855 | 1,704 | 1,435 | 1,120 | 862.2 | 781.3 | 780.8 | 668.5 | 562.5 | 466.2 | 420.1 | 213.3 | 326.9 | 254.2 | 227.6 | 233.9 | 264.7 | 167.4 | 140.9 |
| Estimated Net Income | |||||||||||||||||||||||||
| Low | 0 | 1,449 | 1,380 | 1,410 | 1,053 | 1,039 | 891.7 | 517.6 | 301.5 | 335.8 | 335.3 | 296.1 | 276.9 | 259.5 | 207.5 | 182.3 | 183.2 | 131 | 131.3 | 102 | 95.26 | 96.79 | 128.6 | 93.91 | 81.98 |
| Average | 0 | 1,520 | 1,650 | 1,429 | 1,056 | 1,044 | 922.7 | 646.9 | 376.8 | 419.8 | 419.1 | 370.2 | 346.2 | 324.4 | 259.4 | 227.9 | 229 | 163.8 | 164.1 | 127.5 | 119.1 | 121 | 160.7 | 117.4 | 102.5 |
| High | 0 | 1,591 | 1,744 | 1,448 | 1,060 | 1,049 | 953.7 | 776.3 | 452.2 | 503.7 | 503 | 444.2 | 415.4 | 389.3 | 311.3 | 273.5 | 274.8 | 196.5 | 196.9 | 153 | 142.9 | 145.2 | 192.9 | 140.9 | 123 |
| Estimated SGA Expenses | |||||||||||||||||||||||||
| Low | 212.4 | 244.1 | 234.1 | 221.6 | 212.2 | 202.1 | 172.1 | 131.2 | 98.95 | 68 | 51.91 | 69.31 | 51.74 | 42.98 | 36.16 | 34.35 | 42.33 | 31.27 | 25.92 | 19.94 | 15.43 | 16.05 | 20.87 | 14.88 | 12.76 |
| Average | 218.6 | 254.2 | 238.3 | 224.2 | 213.3 | 202.8 | 177.1 | 164 | 123.7 | 85.01 | 64.89 | 86.64 | 64.68 | 53.73 | 45.2 | 42.93 | 52.91 | 39.09 | 32.4 | 24.92 | 19.28 | 20.07 | 26.09 | 18.6 | 15.95 |
| High | 223.7 | 264.3 | 242.5 | 226.7 | 214.4 | 203.6 | 181.2 | 196.8 | 148.4 | 102 | 77.86 | 104 | 77.61 | 64.47 | 54.24 | 51.52 | 63.49 | 46.91 | 38.88 | 29.91 | 23.14 | 24.08 | 31.31 | 22.32 | 19.14 |
| Estimated EPS | |||||||||||||||||||||||||
| Low | 0 | 1.65 | 1.57 | 1.61 | 1.2 | 1.19 | 1.02 | 1.24 | 1.19 | 0.964 | 1.16 | 1.11 | 1.04 | 0.955 | 0.873 | 0.61 | 0.63 | 0.79 | 0.91 | 0.77 | 0.7 | 0.74 | 1.12 | 0.97 | 0.91 |
| Average | 0 | 1.72 | 1.72 | 1.63 | 1.21 | 1.19 | 1.06 | 1.37 | 1.31 | 1.06 | 1.28 | 1.22 | 1.14 | 1.05 | 0.96 | 0.77 | 0.79 | 1 | 1.14 | 0.97 | 0.87 | 0.93 | 1.39 | 1.21 | 1.14 |
| High | 0 | 1.81 | 1.99 | 1.65 | 1.21 | 1.2 | 1.09 | 1.46 | 1.39 | 1.13 | 1.36 | 1.3 | 1.22 | 1.12 | 1.02 | 0.93 | 0.95 | 1.21 | 1.37 | 1.17 | 1.04 | 1.12 | 1.66 | 1.45 | 1.37 |
